Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.42% first-year return on $291k initial cash invested.
-27.42%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,835
Rent
-$6,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $9,474 expenses = $6,639 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$9,474
Mortgage P&I
224%
$6,340
Property Taxes
47%
$1,320
Home Insurance
16%
$454
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709